Par Value of Share
Class 1 ordinary share
12024-04-01 ~ 2025-03-31
Turnover/Revenue
48,253,134 GBP2024-04-01 ~ 2025-03-31
36,780,575 GBP2023-04-01 ~ 2024-03-31
Cost of Sales
38,267,749 GBP2024-04-01 ~ 2025-03-31
28,297,143 GBP2023-04-01 ~ 2024-03-31
Gross Profit/Loss
9,985,385 GBP2024-04-01 ~ 2025-03-31
8,483,432 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
3,372,995 GBP2024-04-01 ~ 2025-03-31
2,922,991 GBP2023-04-01 ~ 2024-03-31
Operating Profit/Loss
6,623,870 GBP2024-04-01 ~ 2025-03-31
5,560,441 GBP2023-04-01 ~ 2024-03-31
Other Interest Receivable/Similar Income (Finance Income)
40,407 GBP2024-04-01 ~ 2025-03-31
24,241 GBP2023-04-01 ~ 2024-03-31
Interest Payable/Similar Charges (Finance Costs)
6,408 GBP2024-04-01 ~ 2025-03-31
Profit/Loss on Ordinary Activities Before Tax
6,657,869 GBP2024-04-01 ~ 2025-03-31
5,584,682 GBP2023-04-01 ~ 2024-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
1,685,836 GBP2024-04-01 ~ 2025-03-31
1,418,209 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
4,972,033 GBP2024-04-01 ~ 2025-03-31
4,166,473 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
4,972,033 GBP2024-04-01 ~ 2025-03-31
4,166,473 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
1,202,778 GBP2025-03-31
953,304 GBP2024-03-31
Total Inventories
431,430 GBP2025-03-31
545,585 GBP2024-03-31
Debtors
30,137,522 GBP2025-03-31
19,043,095 GBP2024-03-31
Cash at bank and in hand
2,682,166 GBP2025-03-31
6,049,477 GBP2024-03-31
Current Assets
33,251,118 GBP2025-03-31
25,638,157 GBP2024-03-31
Creditors
Current
24,530,585 GBP2025-03-31
17,702,040 GBP2024-03-31
Net Current Assets/Liabilities
8,720,533 GBP2025-03-31
7,936,117 GBP2024-03-31
Total Assets Less Current Liabilities
9,923,311 GBP2025-03-31
8,889,421 GBP2024-03-31
Net Assets/Liabilities
9,656,795 GBP2025-03-31
8,684,762 GBP2024-03-31
Equity
Called up share capital
750 GBP2025-03-31
750 GBP2024-03-31
750 GBP2023-03-31
Share premium
79,000 GBP2025-03-31
79,000 GBP2024-03-31
79,000 GBP2023-03-31
Capital redemption reserve
250 GBP2025-03-31
250 GBP2024-03-31
250 GBP2023-03-31
Retained earnings (accumulated losses)
9,576,795 GBP2025-03-31
8,604,762 GBP2024-03-31
6,438,289 GBP2023-03-31
Equity
9,656,795 GBP2025-03-31
8,684,762 GBP2024-03-31
6,518,289 GBP2023-03-31
Dividends Paid
Retained earnings (accumulated losses)
-4,000,000 GBP2024-04-01 ~ 2025-03-31
-2,000,000 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
-4,000,000 GBP2024-04-01 ~ 2025-03-31
-2,000,000 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
4,972,033 GBP2024-04-01 ~ 2025-03-31
4,166,473 GBP2023-04-01 ~ 2024-03-31
Wages/Salaries
5,602,080 GBP2024-04-01 ~ 2025-03-31
4,674,320 GBP2023-04-01 ~ 2024-03-31
Social Security Costs
652,175 GBP2024-04-01 ~ 2025-03-31
528,761 GBP2023-04-01 ~ 2024-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
234,992 GBP2024-04-01 ~ 2025-03-31
203,454 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
6,489,247 GBP2024-04-01 ~ 2025-03-31
5,406,535 GBP2023-04-01 ~ 2024-03-31
Average Number of Employees
982024-04-01 ~ 2025-03-31
872023-04-01 ~ 2024-03-31
Director Remuneration
43,200 GBP2024-04-01 ~ 2025-03-31
41,700 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
267,730 GBP2024-04-01 ~ 2025-03-31
253,538 GBP2023-04-01 ~ 2024-03-31
Audit Fees/Expenses
18,000 GBP2024-04-01 ~ 2025-03-31
18,000 GBP2023-04-01 ~ 2024-03-31
Current Tax for the Period
1,623,979 GBP2024-04-01 ~ 2025-03-31
1,369,312 GBP2023-04-01 ~ 2024-03-31
Tax Expense/Credit at Applicable Tax Rate
1,664,467 GBP2024-04-01 ~ 2025-03-31
1,396,171 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
79,929 GBP2025-03-31
79,929 GBP2024-03-31
Plant and equipment
149,903 GBP2025-03-31
120,207 GBP2024-03-31
Furniture and fittings
382,383 GBP2025-03-31
358,091 GBP2024-03-31
Motor vehicles
1,404,555 GBP2025-03-31
1,017,312 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
2,016,770 GBP2025-03-31
1,575,539 GBP2024-03-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-20,649 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
-136,450 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Disposals
-157,099 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
39,192 GBP2025-03-31
25,613 GBP2024-03-31
Plant and equipment
105,192 GBP2025-03-31
95,400 GBP2024-03-31
Furniture and fittings
174,126 GBP2025-03-31
143,841 GBP2024-03-31
Motor vehicles
495,482 GBP2025-03-31
357,381 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
813,992 GBP2025-03-31
622,235 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
13,579 GBP2024-04-01 ~ 2025-03-31
Plant and equipment
9,792 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
48,057 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
196,302 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
267,730 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-17,772 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
-58,201 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-75,973 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Improvements to leasehold property
40,737 GBP2025-03-31
54,316 GBP2024-03-31
Plant and equipment
44,711 GBP2025-03-31
24,807 GBP2024-03-31
Furniture and fittings
208,257 GBP2025-03-31
214,250 GBP2024-03-31
Motor vehicles
909,073 GBP2025-03-31
659,931 GBP2024-03-31
Merchandise
431,430 GBP2025-03-31
545,585 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
6,008,760 GBP2025-03-31
5,037,573 GBP2024-03-31
Amounts Owed by Group Undertakings
Current
19,889,340 GBP2025-03-31
10,044,125 GBP2024-03-31
Prepayments/Accrued Income
Current
408,856 GBP2025-03-31
276,033 GBP2024-03-31
Debtors
Amounts falling due within one year, Current
30,137,522 GBP2025-03-31
19,043,095 GBP2024-03-31
Trade Creditors/Trade Payables
Current
3,475,508 GBP2025-03-31
3,448,519 GBP2024-03-31
Corporation Tax Payable
Current
736,834 GBP2025-03-31
604,330 GBP2024-03-31
Other Taxation & Social Security Payable
Current
183,291 GBP2025-03-31
150,211 GBP2024-03-31
Other Creditors
Current
106,036 GBP2025-03-31
89,260 GBP2024-03-31
Accrued Liabilities/Deferred Income
Current
414,610 GBP2025-03-31
78,155 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
40,000 GBP2025-03-31
40,000 GBP2024-03-31
Between one and five year
160,000 GBP2025-03-31
160,000 GBP2024-03-31
More than five year
66,666 GBP2025-03-31
106,666 GBP2024-03-31
All periods
266,666 GBP2025-03-31
306,666 GBP2024-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
266,516 GBP2025-03-31
204,659 GBP2024-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
750 shares2025-03-31
Profit/Loss
Retained earnings (accumulated losses)
4,972,033 GBP2024-04-01 ~ 2025-03-31